0001090396 Table Trac INC false --12-31 Q1 2026 0.001 0.001 25,000,000 25,000,000 4,756,734 4,756,734 4,642,887 4,642,523 113,847 115,211 2 5 5 5 5 6 4 0 0 10 2 1 1 June 12, 2026 false false false false 00010903962026-01-012026-03-31 xbrli:shares 00010903962026-05-13 thunderdome:item iso4217:USD 00010903962026-03-31 00010903962025-12-31 iso4217:USDxbrli:shares 00010903962025-01-012025-03-31 0001090396tbtc:CommonStockOutstandingMember2024-12-31 0001090396us-gaap:AdditionalPaidInCapitalMember2024-12-31 0001090396us-gaap:RetainedEarningsMember2024-12-31 0001090396us-gaap:TreasuryStockCommonMember2024-12-31 00010903962024-12-31 0001090396tbtc:CommonStockOutstandingMember2025-01-012025-03-31 0001090396us-gaap:AdditionalPaidInCapitalMember2025-01-012025-03-31 0001090396us-gaap:RetainedEarningsMember2025-01-012025-03-31 0001090396us-gaap:TreasuryStockCommonMember2025-01-012025-03-31 0001090396tbtc:CommonStockOutstandingMember2025-03-31 0001090396us-gaap:AdditionalPaidInCapitalMember2025-03-31 0001090396us-gaap:RetainedEarningsMember2025-03-31 0001090396us-gaap:TreasuryStockCommonMember2025-03-31 00010903962025-03-31 0001090396tbtc:CommonStockOutstandingMember2025-12-31 0001090396us-gaap:AdditionalPaidInCapitalMember2025-12-31 0001090396us-gaap:RetainedEarningsMember2025-12-31 0001090396us-gaap:TreasuryStockCommonMember2025-12-31 0001090396tbtc:CommonStockOutstandingMember2026-01-012026-03-31 0001090396us-gaap:AdditionalPaidInCapitalMember2026-01-012026-03-31 0001090396us-gaap:RetainedEarningsMember2026-01-012026-03-31 0001090396us-gaap:TreasuryStockCommonMember2026-01-012026-03-31 0001090396tbtc:CommonStockOutstandingMember2026-03-31 0001090396us-gaap:AdditionalPaidInCapitalMember2026-03-31 0001090396us-gaap:RetainedEarningsMember2026-03-31 0001090396us-gaap:TreasuryStockCommonMember2026-03-31 0001090396tbtc:CommonStockIssuedOutOfTreasuryStockMember2026-01-012026-03-31 0001090396tbtc:CommonStockIssuedOutOfTreasuryStockMember2025-01-012025-03-31 0001090396tbtc:SystemMember2026-01-012026-03-31 0001090396tbtc:SystemMember2025-01-012025-03-31 xbrli:pure 0001090396us-gaap:MaintenanceMember2026-01-012026-03-31 0001090396us-gaap:MaintenanceMember2025-01-012025-03-31 0001090396tbtc:ServiceAndOtherMember2026-01-012026-03-31 0001090396tbtc:ServiceAndOtherMember2025-01-012025-03-31 00010903962025-01-01 0001090396tbtc:CustomerDepositsMember2025-01-01 0001090396srt:MinimumMember2026-03-31 0001090396srt:MaximumMember2026-03-31 0001090396us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMembertbtc:MajorCustomersMember2026-01-012026-03-31 0001090396us-gaap:AccountsReceivableMemberus-gaap:CustomerConcentrationRiskMembertbtc:MajorCustomersMember2026-01-012026-03-31 0001090396us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMembertbtc:MajorCustomersMember2025-01-012025-03-31 0001090396us-gaap:AccountsReceivableMemberus-gaap:CustomerConcentrationRiskMembertbtc:MajorCustomersMember2025-01-012025-03-31 0001090396us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:OtherCustomerMember2026-01-012026-03-31 0001090396us-gaap:AccountsReceivableMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:OtherCustomerMember2026-01-012026-03-31 0001090396us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:OtherCustomerMember2025-01-012025-03-31 0001090396us-gaap:AccountsReceivableMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:OtherCustomerMember2025-01-012025-03-31 0001090396us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMember2026-01-012026-03-31 0001090396us-gaap:AccountsReceivableMemberus-gaap:CustomerConcentrationRiskMember2026-01-012026-03-31 0001090396us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMember2025-01-012025-03-31 0001090396us-gaap:AccountsReceivableMemberus-gaap:CustomerConcentrationRiskMember2025-01-012025-03-31 0001090396us-gaap:SalesRevenueNetMemberus-gaap:GeographicConcentrationRiskMembercountry:US2026-01-012026-03-31 0001090396us-gaap:SalesRevenueNetMemberus-gaap:GeographicConcentrationRiskMembercountry:US2025-01-012025-03-31 utr:Y 0001090396us-gaap:TradeAccountsReceivableMember2026-03-31 0001090396us-gaap:TradeAccountsReceivableMember2025-12-31 0001090396tbtc:ContractReceivablesMember2026-03-31 0001090396tbtc:ContractReceivablesMember2025-12-31 0001090396tbtc:January2021Member2021-01-31 0001090396tbtc:January2021Member2021-01-012021-01-31 0001090396tbtc:January2021Member2026-01-012026-03-31 0001090396tbtc:January2021Member2025-01-012025-03-31 0001090396tbtc:December2022Member2022-12-31 0001090396tbtc:December2022Member2022-01-012022-12-31 0001090396tbtc:December2022Member2026-01-012026-03-31 0001090396tbtc:December2022Member2025-01-012025-03-31 0001090396tbtc:March2025Member2025-03-31 0001090396tbtc:March2025Member2025-03-012025-03-31 0001090396tbtc:March2025Member2026-01-012026-03-31 0001090396tbtc:March2025Member2025-01-012025-03-31 utr:M 0001090396stpr:MN2024-06-19 00010903962024-06-192024-06-19 0001090396stpr:OK2025-08-29 0001090396stpr:NV2023-08-24 0001090396us-gaap:RevolvingCreditFacilityMembertbtc:GeneralCreditAgreementMember2026-03-31 0001090396us-gaap:RevolvingCreditFacilityMembertbtc:GeneralCreditAgreementMember2025-03-31 0001090396us-gaap:RevolvingCreditFacilityMembertbtc:GeneralCreditAgreementMember2026-01-012026-03-31 0001090396us-gaap:RevolvingCreditFacilityMembertbtc:GeneralCreditAgreementMember2025-01-012025-03-31 0001090396tbtc:O2026M1DividendsMember2026-01-012026-03-31 0001090396tbtc:O2026M2DividendsMember2026-01-012026-03-31 0001090396tbtc:O2025Q1DividendsMember2025-01-012025-03-31 0001090396us-gaap:EmployeeStockOptionMembertbtc:The2021StockIncentivePlanMember2021-05-142021-05-14 0001090396us-gaap:EmployeeStockOptionMembertbtc:The2021StockIncentivePlanMember2021-05-14 0001090396tbtc:ExecutiveBonusPlan2024Membersrt:ChiefExecutiveOfficerMember2025-03-052025-03-05 0001090396tbtc:ExecutiveBonusPlan2024Membersrt:ChiefFinancialOfficerMember2025-03-052025-03-05 0001090396tbtc:ExecutiveBonusPlan2024Member2025-03-05 0001090396tbtc:ExecutiveBonusPlan2024Member2024-12-31 00010903962025-12-192025-12-19 0001090396tbtc:ExecutiveBonusPlan2025Membersrt:ChiefExecutiveOfficerMember2026-03-052026-03-05 0001090396tbtc:ExecutiveBonusPlan2025Membersrt:ChiefFinancialOfficerMember2026-03-052026-03-05 0001090396tbtc:ExecutiveBonusPlan2025Member2026-03-05 0001090396tbtc:ExecutiveBonusPlan2025Member2025-12-31 0001090396us-gaap:RestrictedStockMember2026-03-31 0001090396us-gaap:RestrictedStockMember2025-03-31 0001090396us-gaap:EmployeeStockOptionMembertbtc:SellingGeneralAndAdministrativeExpenseMember2026-01-012026-03-31 0001090396us-gaap:EmployeeStockOptionMembertbtc:SellingGeneralAndAdministrativeExpenseMember2025-01-012025-03-31 0001090396tbtc:O2026Q2DividendsMemberus-gaap:SubsequentEventMember2026-05-082026-05-08

121

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 10-Q

☒ Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended March 31, 2026

☐ Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Commission File Number: 001-32987

(Exact Name of Registrant as Specified in its Charter)

Nevada		88-0336568
(State or Other Jurisdiction of Incorporation or Organization)		(I.R.S. Employer Identification Number)

6101 Baker Road, Suite 206, Minnetonka, Minnesota 55345

(Address of Principal Executive Offices) (Zip Code)

Registrant’s telephone number, including area code: (952) 548-8877

N/A

(Former name, former address and former fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class		Trading Symbol(s)		Name of each exchange on which register
N/A		N/A		N/A

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer ☐	Accelerated filer ☐
Non-accelerated filer ☒	Smaller reporting company ☒
	Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

As of May 13, 2026, the registrant had outstanding 4,642,887 shares of common stock, $.001 par value per share.

Table Trac, Inc.

Index

	Page
PART I. FINANCIAL INFORMATION

Item 1. Financial Statements	1

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations	12

Item 3. Quantitative and Qualitative Disclosures About Market Risk	14

Item 4. Controls and Procedures	14

PART II. OTHER INFORMATION

Item 1A. Risk Factors	15

Item 5. Other Information

Item 6. Exhibits	16

SIGNATURES	17

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

TABLE TRAC, INC.

CONTENTS

	Page
CONDENSED FINANCIAL STATEMENTS (Unaudited)

Condensed Balance Sheets	2

Condensed Statements of Operations	3

Condensed Statements of Stockholders’ Equity	4

Condensed Statements of Cash Flows	5

Notes to Condensed Financial Statements	6

TABLE TRAC, INC.

CONDENSED BALANCE SHEETS

	(Unaudited)
	*March 31,*			*December 31,*
	*2026*			*2025*
ASSETS
CURRENT ASSETS
Cash and cash equivalents	$	8,122,868		$	8,235,788
Accounts receivable, net		3,154,595			2,762,748
Inventory, net		1,315,386			1,615,469
Prepaid expenses		776,846			437,254
Net investment in sales type leases - current		45,386			54,806
Income tax receivable		77,664			168,164
TOTAL CURRENT ASSETS		13,492,745			13,274,229

LONG-TERM ASSETS
Accounts receivable - long-term		793,724			421,883
Property and equipment, net		131,793			142,749
Net investment in sales type leases - long term		45,125			53,842
Software development costs, net		68,075			72,008
Operating lease right-of-use assets		368,459			401,283
TOTAL LONG-TERM ASSETS		1,407,176			1,091,765
TOTAL ASSETS	$	14,899,921		$	14,365,994

LIABILITIES AND STOCKHOLDERS’ EQUITY
CURRENT LIABILITIES
Accounts payable and accrued expenses	$	117,793		$	273,845
Customer deposits		213,239			113,751
Current portion of operating lease liabilities		91,615			105,538
TOTAL CURRENT LIABILITIES		422,647			493,134

LONG-TERM LIABILITIES
Operating lease liabilities		350,001			367,396
Deferred tax liability		848,000			661,000
TOTAL LIABILITIES		1,620,648			1,521,530

STOCKHOLDERS’ EQUITY
Common stock, $0.001 par value; 25,000,000 shares authorized: 4,756,734 shares issued; and 4,642,887 and 4,641,523 shares outstanding at March 31, 2026 and December 31, 2025, respectively.		4,643			4,642
Additional paid-in capital		2,610,583			2,591,755
Retained earnings		10,878,889			10,464,410
STOCKHOLDERS' EQUITY BEFORE TREASURY STOCK		13,494,115			13,060,807
Treasury stock, 113,847 and 115,211 shares (at cost) at March 31, 2026 and December 31, 2025, respectively.		(214,842	)		(216,343	)
TOTAL STOCKHOLDERS’ EQUITY		13,279,273			12,844,464

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY	$	14,899,921		$	14,365,994

See notes to condensed unaudited financial statements.

TABLE TRAC, INC.

CONDENSED STATEMENTS OF OPERATIONS (Unaudited)

	*For the Three Months Ended*
	*March 31,*
	*2026*		*2025*

Revenues	$	3,914,339	$	3,535,933
Cost of sales		1,253,284		932,323
Gross profit		2,661,055		2,603,610
Operating expenses:
Selling, general and administrative		1,500,547		1,660,983
Income from operations		1,160,508		942,627
Other income		0		5,502
Interest income		96,981		117,680
Income before taxes		1,257,489		1,065,809
Income tax expense		286,000		283,570
Net income	$	971,489	$	782,239
Net income per share - basic	$	0.21	$	0.17
Net income per share - diluted	$	0.21	$	0.17
Weighted-average shares outstanding - basic		4,603,556		4,576,669
Weighted-average shares outstanding - diluted		4,645,831		4,617,073

See notes to condensed unaudited financial statements.

TABLE TRAC, INC.

CONDENSED STATEMENTS OF STOCKHOLDERS’ EQUITY (Unaudited)

	*Common Stock Outstanding*				*Additional*
	*Number of*		*Par*		*Paid-in*		*Retained*			*Treasury*
	*Shares*		*Amount*		*Capital*		*Earnings*			*Stock*			*Total*
BALANCE, December 31, 2024		4,635,568	$	4,636	$	2,470,850	$	9,209,030		$	(222,435	)	$	11,462,081
Stock compensation expense		0		0		19,477		0			0			19,477
Issuance of common stock out of treasury		3,955		4		10,001		0			3,955			13,960
Cash dividends declared		0		0		0		(92,789	)		0			(92,789	)
Net income		0		0		0		782,239			0			782,239
BALANCE, March 31, 2025		4,639,523	$	4,640	$	2,500,328	$	9,898,480		$	(218,480	)	$	12,184,968

BALANCE, December 31, 2025		4,641,523	$	4,642	$	2,591,755	$	10,464,410		$	(216,343	)	$	12,844,464
Stock compensation expense		0		0		15,269		0			0			15,269
Issuance of common stock out of treasury		1,364		1		3,559		0			1,501			5,061
Cash dividend		0		0		0		(557,010	)		0			(557,010	)
Net income		0		0		0		971,489			0			971,489
BALANCE, March 31, 2026		4,642,887	$	4,643	$	2,610,583	$	10,878,889		$	(214,842	)	$	13,279,273

See notes to condensed unaudited financial statements.

TABLE TRAC, INC.

CONDENSED STATEMENTS OF CASH FLOWS (Unaudited)

	*For the Three Months Ended*
	*March 31,*
	*2026*			*2025*
OPERATING ACTIVITIES
Net income	$	971,489		$	782,239
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization		14,889			9,675
Deferred income taxes		187,000			153,000
Provision of credit losses		16,775			(3,671	)
Stock compensation expense		15,269			19,477
Accrued interest on short-term investments		0			(40,556	)
Noncash operating lease expense, net		1,506			4,020

Changes in operating assets and liabilities:
Accounts receivable		(780,464	)		(301,941	)
Inventory		300,083			323,390
Prepaid expenses		(339,592	)		64,665
Net investment in sales type leases		18,138			17,767
Accounts payable, accrued expenses		(150,991	)		(20,677	)
Customer deposits		99,488			(403,148	)
Income tax receivable and payable		90,500			130,570
Net cash provided by operating activities		444,090			734,810
INVESTING ACTIVITIES
Proceeds from short-term investments		0			2,570,085
Net cash provided by investing activities		0			2,570,085
FINANCING ACTIVITIES
Payment of dividends		(557,010	)		(92,789	)
Net cash used in financing activities		(557,010	)		(92,789	)

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS		(112,920	)		3,212,106

CASH AND CASH EQUIVALENTS
Beginning of period		8,235,788			2,257,696
End of period	$	8,122,868		$	5,469,802

Non-cash investing and financing activities:

Common stock issued out of treasury stock for settlement of accrued liabilities		5,061			13,960

Supplemental cash flow information:
Cash paid for income taxes	$	8,500		$	0

See notes to condensed unaudited financial statements.

TABLE TRAC, INC.

NOTES TO CONDENSED FINANCIAL STATEMENTS

(Unaudited)

1.	Nature of Business and Summary of Significant Accounting Policies –

Basis of Presentation

The accompanying unaudited condensed financial statements of Table Trac, Inc. (the “Company,” or “Table Trac”) have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions for Form 10-Q and Article 8-03 of Regulation S-X. Certain information normally included in financial statements and related footnotes prepared in accordance with generally accepted accounting principles has been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission. The condensed balance sheet as of March 31, 2026 and the condensed statements of operations, stockholders’ equity and cash flows for the three months ended March 31, 2026 and 2025 are unaudited but include all adjustments (consisting of normal recurring adjustments) necessary for a fair presentation of the financial position at such date and the operating results and cash flows for the interim periods presented.

The accompanying condensed financial statements and notes should be read in conjunction with the financial statements and notes included in the Table Trac, Inc. Annual Report on Form 10-K for the year ended December 31, 2025.

Nature of Business

Table Trac was formed under the laws of the State of Nevada in June 1995. The Company has offices in Minnetonka, Minnesota, Las Vegas, Nevada and Oklahoma City, Oklahoma. The Company has developed and sells an information and management system that automates and monitors various aspects of the operations of casinos.

Table Trac provides system sales and technical support to casinos. System sales include installation, custom casino system configurations, and training. In addition, license, technical support and other services are provided under separate license and service contracts.

Use of Estimates

The preparation of financial statements in conformity with U.S. generally accepted accounting principles (GAAP) requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. The Company’s use of estimates and assumptions include: for revenue recognition, determining collectibility, the nature and timing of satisfaction of performance obligations, and determining the standalone selling price (“SSP”) of performance obligations, realizability of accounts receivable and revenue, and the valuation of allowance for credit losses, deferred tax assets and liabilities, and inventory. Actual results could differ from those estimates, and the difference could be significant. For further information about our critical accounting estimates, see the discussion in Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” under the heading “Critical Accounting Policies and Estimates” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2025.

There were no changes in critical accounting estimates or assumptions for the three months ended March 31, 2026.

The Company’s significant accounting policies are described in Note 1 of the financial statements included in its Annual Report on Form 10-K for the year ended December 31, 2025.

Concentrations of Risk

The Company maintains cash balances with various financial institutions. These balances may at times exceed the Federal Deposit Insurance Corporation (“FDIC”) insured limits. To mitigate this risk, the Company participates in the IntraFi Network DepositsSM (formerly known as CDARS® and ICS®), a program that allows depositors to access multi-million-dollar FDIC insurance coverage on large deposits through a network of participating banks.

Through the IntraFi program, the Company’s funds are placed into deposit accounts at multiple member banks in increments below the FDIC insurance limit of $250,000 per institution, per ownership category. This structure enables full FDIC insurance coverage while maintaining liquidity and risk diversification. All funds placed through IntraFi remain obligations of the originating financial institution, and the Company receives a consolidated statement detailing all covered deposits.

Management believes that participation in the IntraFi Network reduces the concentration and credit risk associated with uninsured deposits and enhances the safety of the Company’s cash holdings.

Cash equivalents represent money market funds or short-term investments with original maturities of three months or less from the date of purchase.

Stock-Based Compensation

The Company's stock-based compensation consists of stock options and restricted stock issued to certain company employees, directors and non-employees. The Company measures and recognizes compensation expense for all stock-based payment awards made to employees, directors and non-employees. The compensation expense for the Company’s stock-based payments is based on estimated fair values at the time of the grant.

The Company determines the fair value of restricted stock awards on the date of grant using the closing traded price on that date. The Company’s restricted stock awards are subject to vesting requirements and the corresponding compensation is recorded ratably over the service period.

For stock options, the Company recognizes compensation expense based on an estimated grant date fair value using the Black-Scholes option-pricing model. The Company has elected to account for forfeitures as they occur and to use the simplified method to determine the expected life of stock options.

Revenues

The Company derives revenues from the sale or leasing of systems, licenses and maintenance fees and other services.

System Sales

Revenue is recognized upon transfer of control of promised products and services to customers in an amount that reflects the consideration we expect to receive in exchange for those products or services. We enter into contracts that can include various combinations of products and services, which are generally capable of being distinct and accounted for as separate performance obligations. Revenue is recognized net of any taxes collected, when applicable from customers, which are subsequently remitted to governmental authorities.

A performance obligation is a promise in a contract to transfer a distinct good or service to the customer and is a unit of account in ASC 606. A majority of the Company’s systems sales have multiple performance obligations including an obligation to deliver a casino management system and another to provide maintenance services. For system sales with multiple performance obligations, the Company allocates revenue to each performance obligation based on its SSP. See discussion within the Significant Judgements paragraph regarding our determination of SSP. At contract inception, management assesses whether it is probable that the Company will collect substantially all of the consideration to determine whether the contract meets the criterion for collectability. The revenue allocated to the casino management system is recognized upon installation. The Company occasionally enters into contracts that include multiple sites; management has determined that each site installation is a separate performance obligation. In these instances, the Company recognizes revenue upon completion of each performance obligation. In addition, the Company has a contract with a reseller who purchases and resells the Company’s products; monthly the reseller notifies the Company of their successful installations and submits an invoice to the Company for those installations. The Company also analyzes its standard business practice of using long-term contracts and the history of collecting on extended payment term contracts which include a significant financing component which is usually a market interest rate. The associated interest income is reflected accordingly on the statement of operations.

Management’s assessment of collectability at both contract inception and on an ongoing basis resulted in the determination that some of our contracts did not meet the criterion for collectability. The balance of these contracts are not included as part of accounts receivable on the balance sheet. Accordingly, for these contracts whereby the collectability criterion has not been met, revenue will be recognized as payments are received.

Maintenance Revenues

Maintenance revenue is recognized ratably over the contract period of five years. The SSP for maintenance is based upon the renewal rate for contracted services.

Lease Revenues

The Company derives a portion of its revenue from a sales type leasing arrangement in accordance with ASC 842. The Company leases hardware to a customer and receives monthly payments. Revenue is recognized ratably over the contract period.

Service Revenues and Other Revenues

Other revenue includes DataTrac, KioskTrac and Kiosks, SlotSUITE and other promotional programs and sales of equipment. Service revenue is recognized upon completion of the services and are billed in arrears. Revenue is recognized for DataTrac, SlotSUITE and other promotional programs ratably over the contract period. Revenue is recognized for kiosks and sales of equipment upon shipment. The SSP for service revenue is established based upon actual selling prices for the services or prior similar arrangements.

The Company offers qualified customers a licensing agreement. Licensing revenue is recognized after the intellectual property (CMS system), the performance obligation, is delivered and in its operational and functional state. The SSP selling price for licensing revenue is established based upon actual selling prices for the license.

The following table summarizes disaggregated revenues by major product line for the three months ended March 31, 2026 and 2025, respectively:

	*Three months ended March 31,*
	*2026*		*2025*		*2026*			*2025*
					(percent of revenues)
System revenue	$	1,736,561	$	1,561,903		44.4	%		44.2	%
Maintenance revenue		1,541,403		1,509,782		39.3	%		42.7	%
Service and other revenue		636,375		464,248		16.3	%		13.1	%
Total revenues	$	3,914,339	$	3,535,933		100.0	%		100.0	%

See Major Customers for disaggregated revenue information about primary geographical markets.

Significant Judgments

Contracts with customers often include promises to transfer multiple products and services to a customer. Determining whether products and services are considered distinct performance obligations that should be accounted for separately versus together may require significant judgment.

Judgment is required to determine the SSP for each distinct performance obligation, including lease and non-lease components. We use a single amount to estimate SSP when we sell a product or service separately.

In instances where SSP is not directly observable, such as when we do not sell the product or service separately, we determine the SSP using information that may include market conditions and other observable inputs. We typically have more than one SSP for individual products and services due to the stratification of those products and services by customers and circumstances. In these instances, we perform a gross margin analysis using information such as the size of the customer and geographic region in determining the SSP.

We recognize a contract asset when our performance under a contract precedes our receipt of consideration from a customer, or before payment is due, and our receipt of consideration is conditional upon factors other than the passage of time. Our contract asset consists of our in-process installations, for which we have an enforceable right to collect consideration (including a reasonable profit) in the event the services are cancelled by customers. As of March 31, 2026 and December 31, 2025 we recorded a contract asset of approximately $334,051 and $295,400, respectively, as a component of accounts receivable.

As of January 1, 2025, the balance of accounts receivable, net and customer deposits were $3,354,417 and $870,602, respectively.

The collectability assessment requires the company to use judgement and consider all relevant facts and circumstances. Management exercises judgment in its assessment of collectability of customer funds by considering payment history, current credit status, and available information about the financial condition of the customer, among other factors. As of March 31, 2026 and December 31, 2025, approximately $793,178 and $887,500 for systems installed under contract have not been recorded as revenue or included in accounts receivable based on the collectability assessment performed by the Company. In accordance with this assessment, the contracts will be assessed in subsequent quarters at which time they may be deemed collectable and the outstanding remaining system revenue will be recognized accordingly.

We evaluate the interest rates in customer contracts with extended payment terms, representing a significant financing component. These rates range from approximately 2% to 8% and we believe those to be appropriate market interest rates for the financing component. The average term for financed receivables is between two and five years. Non-financed receivables are typically due within 30 days of invoicing.

Fair Value of Financial Instruments

The Company’s financial instruments consist of cash and cash equivalents, accounts receivable, accounts payable and accrued expenses. Fair value estimates are at a specific point in time, based on relevant market information about the financial instrument. These estimates are subjective in nature and matters of significant judgment and therefore cannot be determined with precision. The Company considers the carrying values of its financial instruments to approximate fair value due to their short-term nature.

Cash and Cash Equivalents

The Company considers all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents.

Short-term Investments

The Company does not currently have any certificates of deposit ("CD") being held at a bank. Certificates of deposit held for investment with an original maturity greater than three months are carried at cost plus accrued interest and reported as short-term investments on the balance sheet. Interest is paid at maturity. At times, certain certificates may exceed amounts insured by the FDIC. The Company determines the appropriate classification as short-term or long-term at the time of purchase based on original maturities and management's reasonable redemption expectation. The Company reevaluates such classification at each balance sheet date. The total short-term investments were $0 as of March 31, 2026 and December 31, 2025.

Accounts Receivable / Allowance for credit losses

Accounts receivable are initially recorded at the invoiced amount and carried on the balance sheet at net realizable value as of each balance sheet date. For receivables related to contracts that contain an interest rate, interest income is recorded upon receipt in the statements of operations. We maintain an allowance for credit losses for accounts receivable, which is recorded as an offset to accounts receivable, and changes in such are classified as general and administrative expense in the Condensed Statements of Operations. We assess collectibility by reviewing accounts receivable on a collective basis where similar characteristics exist and on an individual basis when we identify specific customers with known disputes or collectibility issues. In determining the amount of the allowance for credit losses, we consider historical collectibility based on past due status and make judgments about the creditworthiness of customers based on ongoing credit evaluations. We also consider customer-specific information, current market conditions, and reasonable and supportable forecasts of future economic conditions. Management believes that receivables, net of the allowance for credit losses, are fully collectable. Accounts receivable are written off when management determines collection is no longer likely. While the ultimate result may differ, management believes that any write-off will not have a material impact on the Company’s financial position.

Major Customers

The following table summarizes the Company's major customers' information for the three months ended March 31, 2026 and 2025:

	*For the Three months ended March 31,*
	*2026*						*2025*
	*% Revenues*			*% AR*			*% Revenues*			*% AR*
Major		41.8	%		52.7	%		33.0	%		27.7	%
All Others		58.2	%		47.3	%		67.0	%		72.3	%
Total		100.0	%		100.0	%		100.0	%		100.0	%

For the three month periods ended March 31, 2026 and 2025, sales to customers in the United States represent 95.1% and 95.9%, of total revenues, respectively.

A major customer is defined as any customer that represents at least 10% of revenue for a given period or 10% of outstanding account receivable at the end of a period.

Inventory

Inventory, consisting primarily of finished goods, is stated at the lower of cost or net realizable value. The average cost method is used to value inventory. Inventory is reviewed quarterly for the lower of cost or net realizable value and obsolescence. Any material cost found to be above net realizable value or considered obsolete is written down accordingly. The Company had an obsolescence reserve of $13,257 and $8,597 at March 31, 2026 and December 31, 2025, respectively. The total inventory value was $1,315,386 and $1,615,469, as of March 31, 2026 and December 31, 2025, respectively, which included work-in-process of $42,738 and $97,942 as of March 31, 2026 and December 31, 2025, respectively, and the remaining amount is comprised of finished goods. As of March 31, 2026 and December 31, 2025, the Company had $289,749 and $53,192, respectively, of prepaid inventory as a component of prepaid expenses.

Net Investment in Sales Type Lease

Net investment in leases are recognized when the Company's leases qualify as sales-type leases. The net investment in leases are initially measured at the present value of the fixed lease payments, discounted at the rate implicit in the lease.

Property and Equipment

Property and equipment are stated at cost and are depreciated using the straight-line method over the estimated useful lives of the assets which range from two to five years. Repair and maintenance costs are expensed as incurred; major renewals and improvements are capitalized. As items of property or equipment are sold or retired, the related cost and accumulated depreciation are removed from the accounts and any gain or loss is included in operating income.

Long-lived Assets

The Company periodically assesses the recoverability of long-lived assets and certain identifiable intangible assets by reviewing for potential impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset group to future undiscounted net cash flows expected to be generated by the asset groups. If such assets groups are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the assets exceeds the fair value of the assets.

Leases

The Company determines if an arrangement is a lease at inception. A contract is or contains a lease if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration. The right to control the use of an asset includes the right to obtain substantially all of the economic benefits of the underlying asset and the right to direct how and for what purpose the asset is used. Right-of-use (ROU) assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent the Company’s obligation to make lease payments arising from the lease.

Operating lease ROU assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term. As most of the Company’s leases do not provide an implicit rate, the Company has elected to use the incremental borrowing rate in determining the present value of lease payments for all asset classes. The operating lease ROU asset also includes any lease payments made and excludes lease incentives. The Company’s lease terms include options to extend or terminate the lease when it is reasonably certain that the Company will exercise that option. Lease expense for lease payments is recognized on a straight-line basis over the lease term. For lease agreements that contain both lease and non-lease components, the Company has elected to account for the lease and non-lease components as a single lease component. The Company has elected to not apply the requirements of ASC 842 for short-term leases. Short-term leases are defined as leases that, at the commencement date, have lease terms of twelve months or less.

Software Development Costs

We expense software development costs, including cost to develop software products to be sold, licensed or marketed to external users, before technological feasibility is reached. Technological feasibility is typically reached shortly before the release of such products. During 2026 no new costs were capitalized for the three months ended March 31, 2026 . Capitalized software development costs are currently amortized straight-line over a five year period, which reflects the pattern in which the assets' future economic benefits are expected to be consumed.

Research and Development

Expenditures for research and product development costs, before technological feasibility is reached are expensed as incurred. Research and development expenses were $164,304 and $123,331 for the three months ended March 31, 2026 and 2025, respectively, and are included in selling, general and administrative expenses on the condensed statements of operations.

Basic and Diluted Earnings Per Share

Basic earnings per share is computed by dividing net income by the weighted average shares outstanding during the reporting period. Diluted earnings per share is computed similar to basic earnings per share except that the weighted average shares outstanding are increased to include additional shares from the assumed exercise of stock options and restricted stock shares subject to vesting. The number of additional shares is calculated by assuming that outstanding stock options were exercised and that the proceeds from the exercise were used to acquire shares of common stock at the average market price during the reporting period. Restricted stock shares are included in basic shares as of the beginning of the period in which the vesting conditions are satisfied. (See Note 8).

2.	Accounts Receivable –

Accounts receivable consisted of the following at:

	*March 31,*			*December 31,*
	*2026*			*2025*

Accounts receivable - current	$3,156,094			$2,834,793
Contract receivable - current	$	80,569		$	0
Less allowance for credit losses		(82,068	)		(72,045	)
Accounts receivable current - net	$	3,154,595		$	2,762,748

Accounts receivable - long-term	$	546,909		$	0
Contract receivable - long-term	$	246,815		$	421,883
Accounts receivable long term	$	793,724		$	421,883

A roll-forward of the Company’s allowance for credit losses for the three month periods ended March 31, 2026 and 2025 are as follows:

	*March 31,*			*March 31,*
	*2026*			*2025*

Allowance for credit losses, beginning of period	$	72,045		$	73,728
Current period provision		16,775			(3,671	)
Write-off		(6,752	)		0
Allowance for credit losses, end of period		82,068			70,057

3.	Net Investment in Sales Type Lease –

In January 2021, the Company entered into a five year lease with a customer for hardware which had an implied interest rate of 6%.

At inception, the Company recorded $210,782 in "Net investment in sales type leases" and derecognized $139,521 from “Inventory" on its condensed balance sheet. As a result of this transaction the Company recognized $12,044 and $11,401 in profit from sales type leases in its condensed statements of operations for the three months ended March 31, 2026 and 2025, respectively, and for the three months ended March 31, 2026 and 2025, the Company recognized $181 and $2,963, respectively, of interest income in the Company's condensed statements of operations.

In December 2022, the Company entered into a five year lease with a customer for hardware which had an implied interest rate of 6%.

At inception, the Company recorded $98,279 in "Net investment in sales type leases" and derecognized $46,533 from “Inventory" on its balance sheet. As a result of this transaction the Company recognized $5,082 and $4,787 in profit from sales type leases in its condensed statements of operations for the three months ended March 31, 2026 and 2025, respectively, and for the three months ended March 31, 2026 and 2025, the Company recognized $618 and $3,025, respectively, of interest income in the Company's condensed statements of operations.

In March 2025, the Company entered into a four year lease with a customer for hardware which had an implied interest rate of 6%.

At inception, the Company recorded $53,680 in "Net investment in sales type leases" and derecognized $31,740 from “Inventory" on its balance sheet. As a result of this transaction the Company recognized $1,012 and $0 in profit from sales type leases in its condensed statements of operations for the three months ended March 31, 2026 and 2025, respectively, and for the three months ended March 31, 2026 and 2025, the Company recognized $219 and $0 of interest income in the Company's condensed statements of operations.

The future minimum lease payments receivable for sales type leases are as follows:

	Amount
2026 (remainder)	$	41,351
2027		37,928
2028		15,128
2029		3,782
Total undiscounted cash flows		98,189
Present value discount		7,678
Net investment in lease as of March 31, 2026	$	90,511

The current portion of $45,386 and $54,806 are included in Current Assets on the condensed balance sheets as of March 31, 2026 and December 31, 2025, respectively, and the long term portion of $45,125 and $53,842 are included in Long-Term Assets on the condensed balance sheets as of March 31, 2026 and December 31, 2025, respectively. The leases contain a purchase option at the conclusion of the lease, which the Company has determined does not meet the probability criterion. The Company has not recorded an unguaranteed residual asset.

4.	Operating Leases –

We lease space under non-cancelable operating leases for our three office locations. These leases do not have significant rent escalation holidays, concessions, leasehold improvement incentives, or other build-out clauses. Further, the leases do not contain contingent rent provisions.

Our leases include one or more options to renew. The exercise of lease renewal options are included in our ROU assets and lease liabilities if they are reasonably certain of exercise.

On June 19, 2024, we extended our lease for the Minnesota location. The term of the extension is 75 months and included a $36,000 tenant improvement allowance, which is offsetting the 2024 lease payments. The extended lease is expiring October 31, 2031. On August 29, 2025, we extended our lease for the Oklahoma location. The term of the extension is 36 months expiring August 31, 2028. On August 24, 2023, we entered into a lease for the Nevada location. The term of the lease is 36 months expiring August 31, 2026.

Maturities of our lease liabilities for all operating leases are as follows as of March 31, 2026 for the years ended:


2026 (remainder)	$	87,718
2027		92,457
2028		90,619
2029		83,958
2030		87,309
Thereafter		67,656
Total Lease Payments		509,718
Less: Interest		68,102
Present value of lease liabilities	$	441,616

The following table summarizes the Company's operating lease expenses for the three months ended March 31:

	*2026*		*2025*
Operating lease expense	$	39,426	$	36,813
Variable lease expense		11,360		12,106
Total lease expense	$	50,786	$	48,919

We cannot determine the interest rate implicit in our leases. Therefore, the discount rate represents our estimated incremental interest rates to borrow an amount approximating the aggregate lease payments collateralized by the property at the commencement of the lease.

The following table summarizes the Company's operating lease information for the three months ended March 31:

	*2026*			*2025*

Operating cash flow from operating leases	$	37,920		$	32,793
Operating leases
Weighted average remaining lease term - operating leases (years)		5.2			5.6
Weighted average discount rate - operating leases		5.9	%		5.7	%

5.	Bank Financing –

Revolving Credit Line

The Company has a revolving credit line of up to $500,000 that expires on April 30, 2027. The line of credit is collateralized by all receivables, inventory, equipment, and general intangibles of the Company. The Company had no borrowings under the credit line during the three months ended March 31, 2026 and 2025. Interest on outstanding borrowings is payable monthly and charged at the Prime Rate, which was 6.75% and 7.50% subject to a floor of 3.75% at March 31, 2026 and 2025, respectively.

6.	Stockholders’ Equity –

Cash Dividend

The Company's common stock contains rights to participate in earnings, dividends, and voting.

Dividend dates and amounts for the period ended March 31, 2026 are listed in the table below:

Date Declared	Dividend Declared Per Share		Total Dividend Amount		Date Dividend Paid
January 23, 2026	$	0.10	$	464,152	March 6, 2026
February 26, 2026	$	0.02	$	92,858	March 27, 2026
Totals	$	0.12	$	557,010

Dividend dates and amounts for the period ended March 31, 2025 are listed in the table below:

Date Declared	Dividend Declared Per Share		Total Dividend Amount		Date Dividend Paid
February 28, 2025	$	0.02	$	92,789	March 28, 2025
Totals	$	0.02	$	92,789

Stock Compensation

On May 14, 2021, the Company's Board of Directors approved the 2021 Stock Incentive Plan (the "Plan"). The Plan provides for the issuance of incentive and other equity-based awards to its employees. Options issued under the Plan are exercisable for periods not to exceed ten years, and vest and contain such other terms and conditions as specified in the applicable award document. Options to buy common stock are issued under the Plan, with exercise prices equal to the closing price of shares of the Company’s common stock on the OTCQX at closing on the trading day of the date of award. The Company had 500,000 shares initially available for grant.

On March 5, 2025 Chad Hoehne and Randy Gilbert elected to be paid in the form of 2,100 and 1,855 shares of the Company’s treasury stock as part of their 2024 Executive bonus plan, respectively. Per this plan, each officer may obtain shares in an amount not to exceed 25% of their declared bonus. Additionally, these shares were valued at 90% of the weighted average trade value from the fourth quarter of 2024.

On December 19, 2025, the Company awarded 19,500 stock options to be distributed to most of its current employees. These options vested immediately. Grant date fair value of $27,275 was recognized during 2025 as stock compensation expense as a component of selling, general and administrative expense.

On March 5, 2026 Chad Hoehne and Randy Gilbert elected to be paid in the form of 750 and 611 shares of the Company’s treasury stock as part of their 2025 Executive bonus plan, respectively. Per this plan, each officer may obtain shares in an amount not to exceed 25% of their declared bonus. Additionally, these shares were valued at 90% of the weighted average trade value from the fourth quarter of 2025.

The Company has 17,500 shares of restricted stock outstanding as of March 31, 2026. There were 39,500 shares of restricted stock outstanding at March 31, 2025.

For the three months ending March 31, 2026 and 2025, the Company recorded compensation expense related to stock options granted of $15,269 and $19,477, respectively, as a component of selling, general and administrative expenses.

The unvested stock compensation expense is expected to be recognized over a weighted average period of approximately two years. As of March 31, 2026 and 2025, the remaining unrecognized stock compensation expense for stock options and restricted stock was approximately $61,075 and $134,775, respectively.

The following table summarizes additional information about stock options outstanding and exercisable at March 31, 2026:

Options Outstanding							Options Exercisable
Options Outstanding	Weighted Average Remaining Contractual Life		Weighted Average Exercise Price		Aggregate Intrinsic Value		Options Exercisable		Weighted Average Exercise Price		Aggregate Intrinsic Value
124,500		3.71	$	3.34	$	159,760		124,500	$	3.34	$	159,760

The following table summarizes the activity of all stock options outstanding for the three months ended March 31, 2026 and 2025.

	2026					2025
	Shares			Weighted Average Exercise Price		Shares			Weighted Average Exercise Price
Options outstanding at beginning of period		128,250		$	3.36		115,750		$	3.28
Granted		0			0		0			0
Exercised		-			0.00		0			0
Expired		(3,750	)		3.91		(2,000	)		3.96
Balance at March 31:		124,500		$	3.34		113,750		$	3.27

Options Exercisable at March 31:		124,500		$	3.34		113,750		$	3.27

7.	Earnings Per Share –

The Company computes earnings per share under two different methods, basic and diluted, and presents per-share data for all periods in which statements of operations are presented. Basic earnings per share is computed by dividing net income by the weighted average number of shares of common stock outstanding. Diluted earnings per share is computed by dividing net income by the weighted average number of shares of common stock and common stock equivalents outstanding.

The following table provides a reconciliation of the numerators and denominators used in calculating basic and diluted earnings per share for the three months ended March 31, 2026 and 2025:

	*For the Three Months Ended*
	*March 31,*
	*2026*		*2025*
Basic and diluted earnings per share calculation:
Net income to common stockholders	$	971,489	$	782,239
Weighted average number of common shares outstanding - basic		4,603,556		4,576,669
Basic net income per share	$	0.21	$	0.17
Weighted average number of common shares outstanding - diluted		4,645,831		4,617,073
Diluted net income per share	$	0.21	$	0.17

For the three month periods ended March 31, 2026 and 2025, there were common stock equivalents that had a dilutive effect of approximately 42,274 and 40,404 respectively.

8.	Income Tax –

	*Three Months Ended, March 31,*
	*2026*			*2025*
Income before provision for income taxes	$	1,257,489		$	1,065,809
Provision for income taxes		286,000			283,570
Effective tax rates		22.7	%		26.6	%

The effective tax rate decreased for the three months ended March 31, 2026, as compared to the same period in 2025. The decrease was primarily due to higher permanent differences in the prior-year period (decreasing the rate by approximately 1.7%) and increased research and development activity in the current period (reducing the rate by approximately 0.7%).

9.	Segment Information –

The Company conducts its business activities and reports financial results as a single reportable segment, casino products segment. Using the management approach, qualitative and quantitative criteria established by ASC 280, the Company has determined it has a single reportable segment. The Chief Operating Decision Maker (“CODM”) makes decisions about allocating resources and assessing performance in a manner consistent with the way the Company operates its business and presents their financial results, using net income that is also reported on the income statement as net income. There are no reconciling items to the income statement. The measurement of segment assets is reported on the balance sheet as total assets. The CODM uses pre-tax net income to evaluate income generated from segment assets (return on assets) and assesses significant expenses such as hardware, labor and installation costs in deciding whether to reinvest profits into the casino products segment. The Company’s CODM is the CEO. All of the Company’s customers are based in the United States. The nature of business and accounting policies of the casino products segment are the same as described in the organization and nature of business and summary of significant accounting policies.

10.

Subsequent Event –

On May 8, 2026, the Board of Directors declared a cash dividend of $0.02 per share on the company’s common stock. The dividend is payable on June 12, 2026, to shareholders of record at the close of business on May 29, 2026.

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Our Management’s Discussion and Analysis of Financial Condition and Results of Operations set forth below should be read in conjunction with our unaudited financial statements, and notes thereto, contained in this Quarterly Report on Form 10-Q, as well as our audited financial statements, and notes thereto, contained in our Form 10-K filed with the SEC on March 24, 2026 relating to our year ended December 31, 2025.

Forward-Looking Statements

Some of the statements made in this section of our report are forward-looking statements. These forward-looking statements generally relate to and are based upon our current plans, expectations, assumptions and projections about future events. The words “anticipate,” “intend,” “plan,” “believe,” “could,” “project,” “estimate,” “expect,” “strategy,” “likely,” “may,” “should,” “will” and similar expressions are intended to identify forward-looking statements, although not all forward-looking statements contain these identifying words. Our management currently believes that the various plans, expectations, and assumptions reflected in or suggested by these forward-looking statements are reasonable. Nevertheless, all forward-looking statements involve risks and uncertainties and our actual actions or future results may be materially different from our plans, objectives or expectations, or our assumptions and projections underlying our present plans, objectives and expectations, as a result of many factors, including, but not limited to, those set forth under the heading “Risk Factors” in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2025 and in our other filings with the Securities and Exchange Commission.

In light of the foregoing, prospective investors are cautioned that the forward-looking statements included in this filing may ultimately prove to be inaccurate - even materially inaccurate. Because of the significant uncertainties inherent in such forward-looking statements, the inclusion of such information should not be regarded as a representation or warranty by Table Trac or any other person that our objectives, plans, expectations or projections that are contained in this filing will be achieved in any specified time frame, if ever.

General Overview

Table Trac, Inc. is a Nevada corporation, formed on June 27, 1995, with its principal office in Minnetonka, Minnesota.

The Company continues to expand its intellectual property portfolio through both issued patents and ongoing patent development initiatives designed to support its core casino management and gaming technology platforms.

In August 2022 and September 2020, the Company was granted U.S. Patents No. 11,417,169 and No. 10,769,885 B2, respectively, relating to its April 2017 patent applications (Application Nos. 16/984,755 and 15/946,227), titled “Systems and Methods of Facilitating Interactions Between an Electronic Gaming Machine, Game Player, and a Control System.”

In June 2021, the Company was granted U.S. Patent No. 11,024,116 related to its May 2020 application (Application No. 16/884,731), titled “Dynamic Automated Social Distancing on Electronic Gaming Machines.”

In addition, the Company renewed its trademark for “Table Trac” (Registration No. 5,529,779), originally granted July 31, 2018, and obtained a trademark registration for “CasinoTrac,” which was registered on July 23, 2019.

The Company has also filed, and expects to continue filing, additional patent applications relating to new and enhanced technologies, including an artificial intelligence–based training system for pit bosses, a system for managing gaming tickets, and a system for tracking progressive jackpots. These patent applications reflect the Company’s ongoing focus on innovation and the development of proprietary solutions to enhance casino operations and data-driven decision-making.

The Company has also filed patent applications related to its gaming ticket management system, which is designed to reduce reliance on coin-based payouts by enabling accurate accounting and automated rounding of ticket exchanges to defined denominations. The Company has filed patent applications related to its progressive jackpot tracking system, which is designed to interface with a wide range of progressive jackpot configurations and improve the efficiency of tracking jackpot activity across the casino floor. These systems incorporate data-driven and artificial intelligence–based technologies intended to improve operational visibility and processing efficiency.

The Company sells and leases systems and technical support to casinos. The open architecture of CasinoTrac is designed to provide operators with a secure, scalable, and flexible system that can interconnect and operate with most third-party software or hardware. Key products and services include modules designed to drive player tracking programs and kiosk promotions, as well as vault and cage controls. The Company’s systems are designed to meet strict auditing, accounting and regulatory requirements applicable to the gaming industry. The Company has developed a patented, real-time system that automates and monitors the operations of casino gaming tables. The Company continues to increase its market share by expanding its product offerings to include new system features, and ancillary products.

During the first quarter of 2026, the Company delivered three new systems and upgraded three existing system. At the end of the quarter, the Company had casino management systems, table games management systems, DataTrac, KioskTrac, KioskTrac Mobile, SlotSUITE, RePrintEnroll kiosks installed with on-going support and maintenance contracts with over 115 casino operators in over 300 casinos worldwide. Sales to customers in the United States represented 95.1% of the Company’s total revenues for the three month period ending March 31, 2026.

Results of Operations – Three Months Ended March 31, 2026 Compared to Three months ended March 31, 2025

During the three months ended March 31, 2026, income from operations was $1,160,508 compared to income from operations of $942,627, for the three months ended March 31, 2025. The major components of revenues, cost of sales and selling, general and administrative expenses, and the reasons for changes in each, are discussed below.

Revenues

Revenues totaled $3,914,339 for the three months ended March 31, 2026 compared to $ 3,535,933, for the three months ended March 31, 2025.

Refer to Note 1 – Revenue, including disaggregated revenues by major product line table, and Major Customers

During the three months ended March 31, 2026, the Company delivered three new systems and upgraded three existing system. During the same period in 2025, the Company delivered five systems and expanded three existing customers.

Cost of Sales and Gross Profit

Cost of sales increased to $1,253,284 for the three months ended March 31, 2026 from $932,323, for the three months ended March 31, 2025 due primarily to the size of each install completed during the three months ended March 31, 2026. The following table summarizes our cost of sales for the three months ended March 31, 2026 and 2025, respectively:

	Three Months Ended March 31,
	2026		2025		2026			2025
					(percent of revenues)			(percent of revenues)
System	$	702,501	$	490,268		17.9	%		13.9	%
Maintenance		271,229		254,008		6.9	%		7.2	%
Service and other		279,554		188,047		7.1	%		5.3	%
Total cost of sales	$	1,253,284	$	932,323		32.0	%		26.4	%
Gross profit	$	2,661,055	$	2,603,610		68.0	%		73.6	%

The Company’s gross profit was 68.0% and 73.6% for the three months ended March 31, 2026 and 2025, respectively. This decrease is a result of the increased relative labor costs associated with the two additional system installations with added complexities which were installed in the three months ended March 31, 2026.

Selling, General and Administrative Expenses

For the three months ended March 31, 2026, selling, general and administrative expenses were $1,500,547 compared to $1,660,983 for the same period in 2025. This decrease was a result of lower gross wages due to our lower head count and a decrease in some of our sales and marketing spending.

Interest Income

For the three months ended March 31, 2026, interest income was $96,981 compared to $117,680 for the same period in 2025. This decrease was a result of the company having no short-term investments in the 2026 period.

Tax Provision

The income tax expense for the three months ended March 31, 2026 was $286,000 as compared to $283,570, for the three months ended March 31, 2025. See Note 8 for an explanation of the decrease in the effective tax rate.

Net Income

Income before taxes for the three months ended March 31, 2026 was $1,257,489 compared to income before taxes for the three months ended March 31, 2025 of $1,065,809. Net income for the three months ended March 31, 2026 was $971,489 compared to net income of $782,239 for the three months ended March 31, 2025. The basic and diluted income per share was $0.21 compared to basic and diluted income per share of $0.17 for the three months ended March 31, 2026 and 2025, respectively.

Backlog

The Company’s backlog generally consists of incomplete system installations and expansion of offerings for currently installed and supported systems.

The Company had three system installations in its backlog at March 31, 2026. The Company had five system installations in its backlog as of March 31, 2025. As of the filing date of this report, the Company has signed no new contracts.

The Company is currently serving gaming establishments in seventeen U.S. states, as well as countries in Central and South America, the Caribbean and Australia. The Company aims to pursue further opportunities and strategic partnerships.

Liquidity and Capital Resources

Management believes that the Company has adequate cash to meet its obligations and continue operations for both existing customer contracts and ongoing product development for at least the next 12 months from the date of this filing. The Company has a $500,000 line of credit and as of March 31, 2026, there were no borrowings outstanding under the line of credit. The Company’s primary sources of liquidity are cash and cash equivalents, short-term investments, receivables and future cash generated from operations. As of March 31, 2026, the Company had total cash and cash equivalents of $8,122,868. Management is not aware of any trends or any known demands, commitments, events or uncertainties that will result in or that are reasonably likely to result in the Company's liquidity increasing or decreasing in any material way.

Net cash provided by operations for the three months ended March 31, 2026 was $444,090 compared to $734,810 for the three month period ending March 31, 2025. This decrease was a result of a number of factors including an increase in accounts receivable and a decrease in accrued expenses, offset by a decrease in customer deposits and an increase in income.

For the three months ended March 31, 2026 net cash provided by investing activities was $0 compared to cash provided by investing activities of $2,570,085 for the same period in 2025. This decrease was a result of the Company not having certificates of deposit maturing in the three months ended March 31, 2026.

For the three months ended March 31, 2026 net cash used in financing activities was $557,010 compared to $92,789 for the same period in 2025, due to the payment of a special cash dividend in the three months ended March 31, 2026.

See Note 10, “Subsequent Event” of the Notes to Condensed Financial Statements in Part I, Item 1, “Financial Statements,” for information regarding our cash dividend following the end of the fiscal quarter. The declaration, amount and payment of any future cash dividends on the Company’s common stock will be at the discretion of the Board of Directors.

Off-Balance Sheet Arrangements

The Company had no off-balance sheet arrangements as of March 31, 2026.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

As a “smaller reporting company” as defined by Item 10 of Regulation S-K, we are not required to provide information required by this Item.

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

We maintain disclosure controls and procedures designed to provide reasonable assurance that information required to be disclosed in our reports filed pursuant to the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met.

As of March 31, 2026 our Chief Executive Officer and Chief Financial Officer carried out an evaluation of the effectiveness of our disclosure controls and procedures as such term is defined in Rule 13a-15(e) under the Securities and Exchange Act of 1934. Based on that evaluation, our Chief Executive Officer and Chief Financial Officer concluded our disclosure controls and procedures were effective as of March 31, 2026.

Changes in Internal Control over Financial Reporting

There were no changes in our internal controls over financial reporting during the quarter ended March 31, 2026 that have materially affected or are reasonably likely to materially affect, our internal control over financial reporting.

PART II. OTHER INFORMATION

Item 1A. Risk Factors

In addition to the other information set forth in this Quarterly Report on Form 10-Q, the reader should carefully review the risks discussed in our Annual Report on Form 10-K filed with the SEC on March 24, 2026 relating to our year ended December 31, 2025 before making an investment decision. The risk factors summarized in our Annual Report on Form 10-K for the year ended December 31, 2025 do not include all of the risks that we face. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition, or future results of operations. We may disclose changes to such factors or disclose additional factors from time to time in our future filings with the SEC.

Item 5. Other Information

None

Item 6. Exhibits

Exhibit		Description

3.1		Articles of Incorporation, filed with the Nevada Secretary of State on June 2, 1995 (incorporated by reference to Exhibit 3 to the registrant’s registration statement on Form 10SB-12G filed on December 6, 1999).

3.2		Amendment to Articles of Incorporation, filed with the Nevada Secretary of State on January 26, 2010 (incorporated by reference to Exhibit 3.2 to the registrant’s annual report on Form 10-K filed on March 31, 2011).

3.3		Amended and Restated Bylaws (incorporated by reference to Exhibit 3.3 to the registrant’s annual report on Form 10-K filed on March 31, 2011).

3.4		Amendment No. 1 to Bylaws dated March 9, 2016 (incorporated by reference to Exhibit 3.1 to the registrant’s current report on Form 8-K filed on March 15, 2016).

31.1		Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes Oxley Act of 2002 (filed herewith).

32		Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (filed herewith).

101.INS		Inline XBRL Instance Document

101.SCH		Inline XBRL Taxonomy Extension Schema Document

101.CAL		Inline XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF		Inline XBRL Taxonomy Extension Definition Linkbase Document

101.LAB		Inline XBRL Taxonomy Extension Label Linkbase Document

101.PRE		Inline XBRL Taxonomy Extension Presentation Linkbase Document

104		Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Dated: May 13, 2026	Table Trac, Inc.
	(Registrant)

	By:	/s/ Randy Gilbert
		Randy Gilbert Chief Executive Officer and Chief Financial Officer (principal executive officer and principal financial officer)

TABLE TRAC INC 10-Q